Flat NG2 1 bed 1 bath

The Waterside, Pavilion Road, West Bridgford NG2

East Midlands, England · NG2

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£14,999

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£51,039

↗ 22%After 5 Years

Return On Investment

94%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,876	£16,114	£16,517	£16,930	£17,438	£82,875
Total Expenses	£12,713	£12,783	£12,866	£12,951	£13,045	£64,357
Profit Before Tax	£3,163	£3,331	£3,651	£3,979	£4,393	£18,518
Profit After Tax	£2,562	£2,698	£2,957	£3,223	£3,559	£14,999
Change In Property Value	£5,750	£5,894	£9,666	£13,822	£15,908	£51,039
Net Return	£8,312	£8,592	£12,623	£17,045	£19,466	£66,039
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	12%	12%	18%	24%	28%	94%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change